DDM Analysis: WIHL.ST

Valuation Snapshot

Stable Growth	$661.51 - $1,442.59	$1,351.92
Multi-Stage	$218.39 - $239.00	$228.51
Blended Fair Value	$790.21
Current Price	$92.05
Upside	758.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.94%	11.46%	3.15	3.10	3.00	2.63	2.25	1.87	1.56	1.44	1.31	1.19
YoY Growth	-	-	1.57%	3.36%	14.25%	16.62%	20.14%	20.00%	8.60%	9.68%	10.41%	11.62%
Dividend Yield	-	-	3.19%	3.20%	3.78%	5.32%	5.43%	5.42%	4.85%	5.95%	6.17%	5.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,230.00
(-) Cash Dividends Paid (M)	984.00
(=) Cash Retained (M)	1,246.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	446.00	278.75	167.25
Cash Retained (M)	1,246.00	1,246.00	1,246.00
(-) Cash Required (M)	-446.00	-278.75	-167.25
(=) Excess Retained (M)	800.00	967.25	1,078.75
(/) Shares Outstanding (M)	307.43	307.43	307.43
(=) Excess Retained per Share	2.60	3.15	3.51
LTM Dividend per Share	3.20	3.20	3.20
(+) Excess Retained per Share	2.60	3.15	3.51
(=) Adjusted Dividend	5.80	6.35	6.71
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$661.51	$1,351.92	$1,442.59
Upside / Downside	618.64%	1,368.68%	1,467.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,230.00	2,374.95	2,529.32	2,693.73	2,868.82	3,055.29	3,146.95
Payout Ratio	44.13%	53.30%	62.48%	71.65%	80.83%	90.00%	92.50%
Projected Dividends (M)	984.00	1,265.86	1,580.20	1,930.06	2,318.73	2,749.76	2,910.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,178.26	1,189.43	1,200.60
Year 2 PV (M)	1,369.07	1,395.15	1,421.47
Year 3 PV (M)	1,556.48	1,601.16	1,646.69
Year 4 PV (M)	1,740.52	1,807.45	1,876.30
Year 5 PV (M)	1,921.24	2,014.04	2,110.38
PV of Terminal Value (M)	59,373.93	62,241.72	65,219.26
Equity Value (M)	67,139.51	70,248.95	73,474.70
Shares Outstanding (M)	307.43	307.43	307.43
Fair Value	$218.39	$228.51	$239.00
Upside / Downside	137.25%	148.24%	159.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Wihlborgs Fastigheter AB (publ) (WIHL.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener